Balance sheets
Jun 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | Jun 1, 2019 | Dec 1, 2018 | Jun 1, 2018 | Dec 1, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $178.7 M(+8.8%) | $164.3 M(+3.8%) | $158.3 M(+43.5%) | $110.3 M(+37.0%) | $80.5 M(+0.6%) | $80.0 M(+7.6%) | $74.4 M(+24.8%) | $59.6 M(+45.5%) | $40.9 M(-5.9%) | $43.5 M(+16.8%) | $37.3 M(+13.1%) | $32.9 M(+23.4%) | $26.7 M | - | |
Current Assets | $108.8 M(+16.4%) | $93.4 M(+11.2%) | $84.0 M(+10.1%) | $76.3 M(+13.9%) | $67.0 M(-7.4%) | $72.3 M(+10.0%) | $65.8 M(+42.1%) | $46.3 M(+61.3%) | $28.7 M(-10.6%) | $32.1 M(+26.4%) | $25.4 M(+7.1%) | $23.7 M(+27.0%) | $18.7 M | - | |
Non Current Assets | $69.9 M(-1.3%) | $70.9 M(-4.5%) | $74.2 M(+118.3%) | $34.0 M(+151.9%) | $13.5 M(+76.2%) | $7.7 M(-10.8%) | $8.6 M(-35.3%) | $13.3 M(+8.4%) | $12.2 M(+7.3%) | $11.4 M(-3.6%) | $11.8 M(+28.4%) | $9.2 M(+15.0%) | $8.0 M | - | |
Total Liabilities | $15.6 M(+2.7%) | $15.2 M(-25.9%) | $20.4 M(-6.4%) | $21.8 M(+36.8%) | $16.0 M(+6.5%) | $15.0 M(+48.5%) | $10.1 M(-32.1%) | $14.9 M(+80.7%) | $8.2 M(-11.4%) | $9.3 M(+2.1%) | $9.1 M(-7.4%) | $9.8 M(+23.1%) | $8.0 M | - | |
Current Liabilities | $12.4 M(+20.2%) | $10.3 M(-19.5%) | $12.8 M(-6.3%) | $13.7 M(+67.2%) | $8.2 M(-7.7%) | $8.9 M(+18.4%) | $7.5 M(-32.8%) | $11.2 M(+140.2%) | $4.6 M(-20.9%) | $5.9 M(+7.8%) | $5.5 M(-2.1%) | $5.6 M(+35.6%) | $4.1 M | - | |
Long Term Liabilities | $3.1 M(-34.9%) | $4.8 M(-36.7%) | $7.6 M(-6.5%) | $8.1 M(+4.8%) | $7.8 M(+27.2%) | $6.1 M(+135.8%) | $2.6 M(-29.9%) | $3.7 M(+3.3%) | $3.6 M(+5.1%) | $3.4 M(-6.4%) | $3.6 M(-14.3%) | $4.2 M(+9.9%) | $3.9 M | - | |
Shareholders Equity | $162.4 M(+9.5%) | $148.3 M(+8.3%) | $136.9 M(+58.6%) | $86.3 M(+33.8%) | $64.5 M(-0.8%) | $65.0 M(+1.1%) | $64.3 M(+43.7%) | $44.7 M(+36.6%) | $32.8 M(-4.5%) | $34.3 M(+21.6%) | $28.2 M(+22.2%) | $23.1 M(+23.4%) | $18.7 M | - | |
Book Value | $162.4 M(+9.5%) | $148.3 M(+8.3%) | $136.9 M(+58.6%) | $86.3 M(+33.8%) | $64.5 M(-0.8%) | $65.0 M(+1.1%) | $64.3 M(+43.7%) | $44.7 M(+36.6%) | $32.8 M(-4.5%) | $34.3 M(+21.6%) | $28.2 M(+22.2%) | $23.1 M(+23.4%) | $18.7 M | - | |
Working Capital | $96.3 M(+16.0%) | $83.1 M(+16.7%) | $71.2 M(+13.7%) | $62.6 M(+6.5%) | $58.8 M(-7.4%) | $63.5 M(+8.9%) | $58.3 M(+65.9%) | $35.1 M(+46.0%) | $24.1 M(-8.3%) | $26.2 M(+31.4%) | $20.0 M(+10.0%) | $18.1 M(+24.6%) | $14.6 M | - | |
Cash And Cash Equivalents | $100.7 M(+35.4%) | $74.3 M(+4.3%) | $71.3 M(+14.1%) | $62.5 M(+13.9%) | $54.8 M(-7.5%) | $59.3 M(+13.2%) | $52.4 M(+20.4%) | $43.5 M(+73.9%) | $25.0 M(-18.6%) | $30.7 M(+32.2%) | $23.2 M(+9.1%) | $21.3 M(+51.0%) | $14.1 M | - | |
Accounts Payable | $3.4 M(+3.3%) | $3.3 M(-12.9%) | $3.8 M(-15.8%) | $4.5 M(+30.2%) | $3.5 M(+1.2%) | $3.4 M(-5.8%) | $3.7 M(-30.2%) | $5.2 M(+99.2%) | $2.6 M(-31.8%) | $3.9 M(+14.4%) | $3.4 M(+15.3%) | $2.9 M(+6.7%) | $2.7 M | - | |
Accounts Receivable | $464.4 K(-33.4%) | $697.4 K(-31.5%) | $1.0 M(-51.5%) | $2.1 M(+139.1%) | $877.9 K(-0.4%) | $881.5 K(+6.6%) | $826.7 K(-45.0%) | $1.5 M(-15.3%) | $1.8 M(+275.5%) | $472.7 K(-55.6%) | $1.1 M(-34.5%) | $1.6 M(-20.5%) | $2.0 M | - | |
Short Term Debt | $1.5 M(-16.6%) | $1.7 M(+0.6%) | $1.7 M(-0.4%) | $1.7 M(+107.2%) | $838.5 K(+867.1%) | $86.7 K(-40.7%) | $146.2 K(-48.1%) | $281.8 K(+12.5%) | $250.4 K(+7.0%) | $233.9 K(+14.8%) | $203.7 K(-11.7%) | $230.8 K(+192.9%) | $78.8 K | - | |
Long Term Debt | $1.3 M(-56.1%) | $3.0 M(-48.3%) | $5.8 M(-14.9%) | $6.8 M(-12.5%) | $7.8 M(+27.2%) | $6.1 M(+135.8%) | $2.6 M(-29.9%) | $3.7 M(+3.3%) | $3.6 M(+5.1%) | $3.4 M(-6.4%) | $3.6 M(-14.3%) | $4.2 M(+9.9%) | $3.9 M | - | |
Total Debt | $2.8 M(-41.6%) | $4.7 M(-37.0%) | $7.5 M(-11.9%) | $8.5 M(-0.8%) | $8.6 M(+39.0%) | $6.2 M(+126.4%) | $2.7 M(-31.2%) | $4.0 M(+3.9%) | $3.8 M(+5.2%) | $3.6 M(-5.3%) | $3.8 M(-14.1%) | $4.5 M(+13.5%) | $3.9 M(+100.0%) | $0.0 | |
Debt To Equity | 0.0(-50.0%) | 0.0(-50.0%) | 0.0(-42.9%) | 0.1(-22.2%) | 0.1(+80.0%) | 0.1(+100.0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0 | - | |
Current Ratio | 8.8(-3.2%) | 9.0(+38.0%) | 6.5(+17.6%) | 5.6(-31.9%) | 8.2(+0.4%) | 8.2(-7.1%) | 8.8(+111.3%) | 4.2(-32.9%) | 6.2(+13.2%) | 5.5(+17.2%) | 4.7(+9.4%) | 4.3(-6.2%) | 4.5 | - | |
Quick Ratio | 8.8(-3.2%) | 9.0(+38.2%) | 6.5(+17.6%) | 5.6(-32.0%) | 8.2(+0.4%) | 8.2(-6.8%) | 8.7 | - | 6.2 | - | - | - | - | - | |
Inventory | $18.8 K(+51.6%) | $12.4 K(-63.9%) | $34.3 K(-79.9%) | $171.0 K(+1440.5%) | $11.1 K(-68.6%) | $35.3 K(-85.7%) | $246.8 K | - | $11.7 K | - | - | - | - | - | |
Retained Earnings | -$23.0 M(-161.5%) | -$8.8 M(-142.3%) | -$3.6 M(-112.9%) | $28.2 M(-10.2%) | $31.4 M(-13.3%) | $36.2 M(-1.6%) | $36.8 M(-6.3%) | $39.3 M(+29.3%) | $30.4 M(-5.3%) | $32.1 M(+29.8%) | $24.7 M(+22.4%) | $20.2 M(+33.2%) | $15.2 M | - | |
PB Ratio | 0.1(-69.0%) | 0.4(+1300.0%) | 0.0(-62.5%) | 0.1(-57.9%) | 0.2(-72.1%) | 0.7(-95.0%) | 13.5 | - | - | - | - | - | - | - |
Income statements
Jun 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | Jun 1, 2019 | Dec 1, 2018 | Jun 1, 2018 | Dec 1, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Operating Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Selling, General & Administrative Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM SGA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
Jun 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | Jun 1, 2019 | Dec 1, 2018 | Jun 1, 2018 | Dec 1, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFO | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cash From Investing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFI | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cash From Financing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - |